XML 39 R24.htm IDEA: XBRL DOCUMENT
v3.24.3

Business Segments (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2024
Segment Reporting [Abstract] |
Summarized Unaudited Financial Information by Business Segments | Summarized financial information by business segment is as follows.
| Three Months Ended September 30, | Nine Months Ended September 30,
(in millions) | 2024 | 2023 | 2024 | 2023
Markets Advisory |  |  |  |
Leasing | $ | 665.4 |  | 547.7 |  | $ | 1,781.8 |  | 1,626.1 |
Property Management | 452.3 |  | 419.2 |  | 1,318.6 |  | 1,229.3 |
Advisory, Consulting and Other | 26.1 |  | 25.5 |  | 72.3 |  | 68.8 |
Revenue | $ | 1,143.8 |  | 992.4 |  | $ | 3,172.7 |  | 2,924.2 |
Depreciation and amortization(1) | $ | 16.3 |  | 15.9 |  | $ | 49.2 |  | 48.5 |
Equity earnings | $ | 0.1 |  | 0.1 |  | $ | 0.5 |  | 0.3 |
Adjusted EBITDA | $ | 151.9 |  | 85.1 |  | $ | 376.8 |  | 256.1 |
Capital Markets |  |  |  |
Investment Sales, Debt/Equity Advisory and Other | $ | 371.8 |  | 310.2 |  | $ | 950.8 |  | 870.3 |
Value and Risk Advisory | 86.0 |  | 87.5 |  | 262.0 |  | 256.1 |
Loan Servicing | 41.0 |  | 38.1 |  | 121.2 |  | 114.5 |
Revenue | $ | 498.8 |  | 435.8 |  | $ | 1,334.0 |  | 1,240.9 |
Depreciation and amortization | $ | 16.6 |  | 16.4 |  | $ | 50.3 |  | 48.5 |
Equity earnings | $ | 0.2 |  | 0.7 |  | $ | 0.8 |  | 6.1 |
Adjusted EBITDA | $ | 65.7 |  | 50.3 |  | $ | 124.5 |  | 97.0 |
Work Dynamics |  |  |  |
Workplace Management | $ | 3,164.6 |  | 2,637.1 |  | $ | 9,057.4 |  | 7,687.7 |
Project Management | 771.3 |  | 747.0 |  | 2,215.8 |  | 2,126.5 |
Portfolio Services and Other | 132.3 |  | 130.1 |  | 367.8 |  | 350.8 |
Revenue | $ | 4,068.2 |  | 3,514.2 |  | $ | 11,641.0 |  | 10,165.0 |
Depreciation and amortization | $ | 24.8 |  | 19.7 |  | $ | 66.3 |  | 58.9 |
Equity earnings | $ | 1.0 |  | 0.1 |  | $ | 2.1 |  | 1.3 |
Adjusted EBITDA | $ | 74.3 |  | 61.6 |  | $ | 196.3 |  | 143.5 |
JLL Technologies |  |  |  |
Revenue | $ | 56.7 |  | 58.9 |  | $ | 167.0 |  | 180.9 |
Depreciation and amortization | $ | 4.9 |  | 3.9 |  | $ | 14.2 |  | 11.9 |
Adjusted EBITDA(2) | $ | (7.8) |  | (5.7) |  | $ | (23.8) |  | (25.2) |
Equity earnings (losses) | $ | 11.6 |  | (3.0) |  | $ | 1.6 |  | (102.0) |
LaSalle |  |  |  |
Advisory fees | $ | 92.7 |  | 102.7 |  | $ | 278.1 |  | 306.3 |
Transaction fees and other | 8.6 |  | 7.4 |  | 24.4 |  | 22.8 |
Incentive fees | — |  | — |  | 4.8 |  | 39.3 |
Revenue | $ | 101.3 |  | 110.1 |  | $ | 307.3 |  | 368.4 |
Depreciation and amortization | $ | 1.9 |  | 2.2 |  | $ | 5.9 |  | 5.8 |
Adjusted EBITDA(2) | $ | 14.0 |  | 26.0 |  | $ | 57.7 |  | 83.9 |
Equity losses | $ | (13.8) |  | (9.1) |  | $ | (25.0) |  | (23.0) |
(1) Excludes the noncontrolling interest portion of amortization of acquisition-related intangibles which is not attributable to common shareholders. (2) JLL Technologies and LaSalle Adjusted EBITDA excludes Equity earnings/losses. The following table is a reconciliation of Adjusted EBITDA to Net income attributable to common shareholders.
| Three Months Ended September 30, | Nine Months Ended September 30,
(in millions) | 2024 | 2023 | 2024 | 2023
Adjusted EBITDA - Markets Advisory | $ | 151.9 |  | 85.1 |  | $ | 376.8 |  | 256.1 |
Adjusted EBITDA - Capital Markets | 65.7 |  | 50.3 |  | 124.5 |  | 97.0 |
Adjusted EBITDA - Work Dynamics | 74.3 |  | 61.6 |  | 196.3 |  | 143.5 |
Adjusted EBITDA - JLL Technologies | (7.8) |  | (5.7) |  | (23.8) |  | (25.2) |
Adjusted EBITDA - LaSalle | 14.0 |  | 26.0 |  | 57.7 |  | 83.9 |
Adjusted EBITDA - Consolidated | $ | 298.1 |  | 217.3 |  | $ | 731.5 |  | 555.3 |
Adjustments: |  |  |  |
Restructuring and acquisition charges | $ | 8.8 |  | (31.6) |  | $ | (4.4) |  | (79.1) |
Net gain (loss) on disposition | — |  | 1.3 |  | — |  | (0.5) |
Interest on employee loans, net of forgiveness | 1.8 |  | 1.6 |  | 4.1 |  | 2.3 |
Equity earnings (losses) - JLL Technologies and LaSalle | (2.2) |  | (12.1) |  | (23.4) |  | (125.0) |
Credit losses on convertible note investments | (6.3) |  | — |  | (6.3) |  | — |
Net non-cash MSR and mortgage banking derivative activity | (5.1) |  | (7.1) |  | (25.9) |  | (9.5) |
Interest expense, net of interest income | (38.1) |  | (37.1) |  | (110.3) |  | (103.9) |
Income tax provision | (37.4) |  | (14.5) |  | (73.8) |  | (13.0) |
Depreciation and amortization(1) | (64.5) |  | (58.1) |  | (185.9) |  | (173.6) |
Net income attributable to common shareholders | $ | 155.1 |  | 59.7 |  | $ | 305.6 |  | 53.0 |
(1) This adjustment excludes the noncontrolling interest portion of amortization of acquisition-related intangibles which is not attributable to common shareholders.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration